Elcom International Inc. (ELCO)

Elcom International Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2007	FY 2006	FY 2005	FY 2004	FY 2003
Period Ending	Jun 30, 2008	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004	Dec 31, 2003
Net Income	-2.8	-3.77	-6.83	-5.84	-3.27	-5.45
Depreciation & Amortization	0.43	0.45	0.4	0.33	0.6	1.4
Stock-Based Compensation	0.64	0.8	0.67	0	0.12	-
Provision & Write-off of Bad Debts	-0	0.02	-0.04	0	0.01	0.04
Other Operating Activities	0.16	-	-	1.88	0.34	0.23
Change in Accounts Receivable	0.65	-1.05	-0.15	-0.2	0.71	-0.75
Change in Accounts Payable	-0.02	0.22	0.1	0.08	-0.21	0.35
Change in Unearned Revenue	-0.72	0.34	0.4	0.04	-0.22	0.33
Change in Other Net Operating Assets	-0.8	-0.76	-0.81	1.05	0.22	-0.54
Operating Cash Flow	-2.41	-3.76	-6.29	-2.91	-1.86	-3.8
Capital Expenditures	-0.13	-0.16	-0.3	-0.06	-0.77	-0.28
Divestitures	-	-	-	-	0.03	0.03
Other Investing Activities	-	-	-	0.05	0.01	0.1
Investing Cash Flow	-0.13	-0.16	-0.3	-0.01	-0.74	-0.15
Long-Term Debt Issued	-	1.57	-	2.27	0.29	2.38
Total Debt Issued	2.91	1.57	-	2.27	0.29	2.38
Short-Term Debt Repaid	-	-	-0.12	-	-	-
Long-Term Debt Repaid	-	-0.1	-1.24	-0.35	-1.41	-0.28
Total Debt Repaid	-0.45	-0.1	-1.36	-0.35	-1.41	-0.28
Net Debt Issued (Repaid)	2.46	1.47	-1.36	1.92	-1.12	2.1
Issuance of Common Stock	-	2.5	2.49	7.16	3.01	-
Other Financing Activities	-0.13	-0.15	-0.14	-0.12	0.55	-
Financing Cash Flow	2.33	3.82	0.99	8.95	2.43	2.1
Foreign Exchange Rate Adjustments	-0.05	-0.04	0.28	-0.03	0.03	0.06
Net Cash Flow	-0.26	-0.14	-5.31	6.01	-0.13	-1.79
Free Cash Flow	-2.54	-3.92	-6.59	-2.96	-2.63	-4.08
Free Cash Flow Margin	-44.03%	-72.90%	-204.72%	-109.17%	-69.06%	-134.58%
Free Cash Flow Per Share	-5.06	-7.90	-17.41	-45.16	-55.08	-145.05
Cash Interest Paid	0.04	0.05	0.07	0.03	0.01	0.02
Levered Free Cash Flow	-1.74	-2.73	-4.9	-2.54	-1.51	-2.3
Unlevered Free Cash Flow	-1.74	-2.7	-4.86	-1.54	-1.34	-2.18
Change in Net Working Capital	0.91	1.24	1.35	-0.84	-0.59	-0.25

Updated Nov 12, 2008. Source: S&P Global Market Intelligence. Standard template. Financial Sources.